| Revenue | DKK 1,3M | +7% |
| EBITDA | DKK 117K | +84% |
| Net profit | DKK 26K | +4618% |
| Total assets | DKK 1,9M | -1% |
| Equity | DKK 336K | +8% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.755 | 1.558 | 1.460 | 1.735 | 1.751 | 1.967 | 1.934 | 1.793 | 1.170 | 1.399 | 1.439 | 1.252 | 1.343 |
| Staff expenses | -1.550 | -1.337 | -1.364 | -1.351 | -1.404 | -1.690 | -1.989 | -1.758 | -1.186 | -1.041 | -1.312 | -1.188 | -1.226 |
| EBITDA | 205 | 221 | 95 | 384 | 347 | 277 | -55 | -3 | -17 | 358 | 127 | 63 | 117 |
| Depreciation & amort. | -62 | -84 | -95 | -96 | -96 | -81 | -71 | -60 | -45 | -42 | -39 | -33 | -29 |
| EBIT | 143 | 137 | 1 | 288 | 251 | 196 | -126 | -62 | -62 | 316 | 89 | 31 | 87 |
| Net financials | -111 | -89 | -83 | -79 | -57 | -48 | -31 | -46 | -41 | -40 | -34 | -30 | -54 |
| Profit before tax | 32 | 48 | -82 | 208 | 195 | 148 | -157 | -108 | -103 | 276 | 55 | 1 | 33 |
| Tax | 16 | 3 | -13 | 52 | 46 | 36 | -30 | -21 | -23 | 68 | 12 | 0 | 7 |
| Net profit | 17 | 45 | -69 | 156 | 149 | 111 | -127 | -87 | -80 | 208 | 43 | 1 | 26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.588 | 2.644 | 2.603 | 2.470 | 2.475 | 2.540 | 2.358 | 2.228 | 2.175 | 2.132 | 2.211 | 1.890 | 1.871 |
| Equity | 840 | 885 | 816 | 972 | 1.121 | 1.232 | 505 | 139 | 59 | 267 | 309 | 310 | 336 |
| Long-term debt | 820 | 1.047 | 995 | 943 | 821 | 773 | 1.106 | 650 | 683 | 508 | 436 | 396 | 379 |
| Short-term debt | 850 | 641 | 734 | 487 | 472 | 475 | 718 | 1.151 | 1.169 | 1.040 | 1.146 | 919 | 895 |
| Total debt | 1.669 | 1.689 | 1.730 | 1.430 | 1.294 | 1.248 | 1.824 | 1.801 | 1.852 | 1.547 | 1.583 | 1.315 | 1.274 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RE Management | Management | 1986 | — | — |
RF Audit | Audit | 1986 | — | — |
GF Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
AG Audit | Audit | 1994 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
From Ørbæk Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 100.0% | 100.0% | 1986 | |
MUHS HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Richard Ernst Muhs | Management | 0 companies |
| REVISION FYN | Audit | 0 companies |
| Gitte From | Chief Executive Officer | 0 companies |
| Arne Gunvald Knudsen | Audit | 0 companies |